Formularul F3

Obiectivul: 0811 45000000 Montat pavele biserica Draguse

ni
Obiectul: 0001 45000000 Montat pavele biserica Draguse
ni
Lista cu cantitatile de lucrari
Deviz oferta 132508 Montat pavele biserica Draguseni

Categoria de lucrari: 0100

Preturile sunt exprimate in RON
=================================================================
= NR. SIMBOL ART. CANTITATE UM PU MAT VAL MAT =
= D E N U M I R E PU MAN VAL MAN =
= A R T I C O L PU UTI VAL UTI =
= PU TRA VAL TRA =
= SPOR MAT MAN UTI GR./UA GR.TOT. T O T A L =
=================================================================
001 DD02A1 [ 9] MP. 345.000 5.77 1989.96
PAVAJ EXEC CU PAVELE NORM CAL I PE UN 28.38 9789.42
STRAT DE PIATRA 0.30 104.36
0.00 0.00
0.000 0 Total= 11883.74

001 3795413 MP. 362.000 120.00 43440.00

PAVELE (DALE ALVORE) 0.00 0.00
0.00 0.00
0.00 0.00
0.001 0 Total= 43440.00

002 DE11A1 [ 2] M 150.000 4.15 622.80

BORD 1000 X 200 X 50 MM PT INCADR 7.59 1137.86
TROTUARE SPATII VERZI ALEI ASEZATE FUND 0.00 0.00
BETON 0.00 0.00
0.006 1 Total= 1760.66

002 3795414 ML. 160.000 15.50 2479.97

BORDURA 1000X200X50 0.00 0.00
0.00 0.00
0.00 0.00
0.001 0 Total= 2479.97

002 2100945 M.C. 3.000 255.00 765.00

BETON DE CIMENT B 150 STAS 3622 0.00 0.00
0.00 0.00
0.00 0.00
0.000 0 Total= 765.00

Cheltuieli directe din articole:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

1.452 49297.72 10927.28 104.36 0.00 60329.37
Din care:
Valoare aferenta utilaje termice = 0.00
Valoare aferenta utilaje electrice = 104.36

Alte cheltuieli directe:

-CAM
 ( 10927.28 + 104.36 * 0.000 +
0.00 * 0.000) * 0.022500 = 245.86

Total cheltuieli directe:

GREUTATE MATERIALE MANOPERA UTILAJ TRANSPORT TOTAL

1.452 49297.72 11173.14 104.36 0.00 60575.23

Cheltuieli indirecte:
60575.23 * 0.05000 = 3 028.76
Profit:
63603.99 * 0.05000 = 3 180.20

TOTAL GENERAL DEVIZ: 66 784.19

TVA 66784.19 * 19.0% = 12 689.00
TOTAL cu TVA 79 473.19

CONTRACTANT (OFERTANT)